Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.1% first-year return on $84,780 initial cash invested.
3.1%
Cash On Cash
7.42%
Cap Rate
1.22
DSCR
$3,240
Rent
$219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,240 income − $3,021 expenses = $219 cash flow
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,780
Downpayment
20%
$63,600
Closing costs
1%
$3,180
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,240
Total Expenses
$3,021
Mortgage P&I
50%
$1,617
Property Taxes
6%
$191
Home Insurance
3%
$111
HOA
0%
$0
Property Management
12%
$389
CapEx
4%
$130
Vacancy
3%
$97
Maintenance
4%
$130
Other
11%
$356